China Vanke Co. Ltd.
06/30/2023 |
EBITDA Multiple |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
(CNY in Millions) |
Amount |
Price |
Mkt. Val. |
US$ Amt. |
US$ Mkt. Val. |
Maturity |
Rate |
Yield |
Book |
Market |
|
||||||||||
Secured Bank Loans 1 |
19,739.5 |
|
19,739.5 |
2,722.7 |
2,722.7 |
|
|
|
||
Unsecured Bank Loans |
180,719.4 |
|
180,719.4 |
24,926.8 |
24,926.8 |
|
|
|
||
Interest Payables from Bank Loans |
394.7 |
|
394.7 |
54.4 |
54.4 |
|
|
|
||
Unsecured Borrowings from Fis |
44,674.4 |
|
44,674.4 |
6,162.0 |
6,162.0 |
|
|
|
||
Total Total Bank Loans & Borrowings from FIs |
245,528.0 |
245,528.0 |
33,865.9 |
33,865.9 |
2.8x |
2.8x |
||||
Lease Liabilities |
23,178.1 |
|
23,178.1 |
3,197.0 |
3,197.0 |
|
|
|
||
Total Lease Liabilities |
23,178.1 |
23,178.1 |
3,197.0 |
3,197.0 |
3.1x |
3.1x |
||||
Huihe18A 2 |
450.0 |
|
450.0 |
62.1 |
62.1 |
May-17-2024 |
3.100% |
|
||
Xingzhi Senior 03 2 |
398.0 |
|
398.0 |
54.9 |
54.9 |
May-31-2024 |
3.500% |
|
||
Pengrui05A 3 |
528.0 |
|
528.0 |
72.8 |
72.8 |
Jun-07-2024 |
2.950% |
|
||
Hengxu10A1 2 |
686.0 |
|
686.0 |
94.6 |
94.6 |
Jun-07-2024 |
2.880% |
|
||
Ruixin37A1 2 |
399.0 |
|
399.0 |
55.0 |
55.0 |
Jun-20-2024 |
2.790% |
|
||
Pengyuan02A 3 |
413.0 |
|
413.0 |
57.0 |
57.0 |
Jun-25-2024 |
2.800% |
|
||
Hengxu11A1 2 |
681.0 |
|
681.0 |
93.9 |
93.9 |
Jul-05-2024 |
|
|
||
Pengrui06A 3 |
490.0 |
|
490.0 |
67.6 |
67.6 |
Jul-12-2024 |
2.750% |
|
||
Huihe19A 2 |
561.0 |
|
561.0 |
77.4 |
77.4 |
Jul-12-2024 |
2.750% |
|
||
Pengyuan03A 3 |
436.0 |
|
436.0 |
60.1 |
60.1 |
Jul-26-2024 |
2.800% |
|
||
Ruixin39A1 4 |
436.0 |
|
436.0 |
60.1 |
60.1 |
Aug-09-2024 |
2.800% |
|
||
Pengrui07A 5 |
464.0 |
|
464.0 |
64.0 |
64.0 |
Aug-15-2024 |
2.800% |
|
||
Xingzhi Senior 04 2 |
487.0 |
|
487.0 |
67.2 |
67.2 |
Sep-06-2024 |
2.890% |
|
||
Pengyuan04A 3 |
601.0 |
|
601.0 |
82.9 |
82.9 |
Sep-06-2024 |
2.890% |
|
||
Hengxu12A1 2 |
630.0 |
|
630.0 |
86.9 |
86.9 |
Sep-13-2024 |
3.700% |
|
||
Pengrui08A 3 |
324.0 |
|
324.0 |
44.7 |
44.7 |
Sep-13-2024 |
3.700% |
|
||
Ruixin40A1 2 |
811.0 |
|
811.0 |
111.9 |
111.9 |
Sep-13-2024 |
|
|
||
Songhuahu Sub 5 |
53.0 |
|
53.0 |
7.3 |
7.3 |
Apr-26-2026 |
|
|
||
Total ABS |
8,848.0 |
8,848.0 |
1,220.4 |
1,220.4 |
3.2x |
3.2x |
||||
21 Vanke MTN001 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Jan-29-2024 |
3.760% |
|
||
21 Vanke MTN002 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Apr-29-2024 |
3.520% |
|
||
21 Vanke MTN003 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Sep-06-2024 |
3.080% |
|
||
22 Vanke MTN001 |
3,000.0 |
|
3,000.0 |
413.8 |
413.8 |
Jan-27-2025 |
2.950% |
|
||
22 Vanke MTN002 |
3,000.0 |
|
3,000.0 |
413.8 |
413.8 |
Feb-16-2025 |
2.980% |
|
||
22 Vanke MTN003 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Feb-25-2025 |
3.000% |
|
||
22 Vanke 01 |
890.0 |
|
890.0 |
122.8 |
122.8 |
Mar-04-2025 |
3.140% |
|
||
22 Vanke GN001 |
3,000.0 |
|
3,000.0 |
413.8 |
413.8 |
Jul-21-2025 |
3.000% |
|
||
22 Vanke GN002 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Aug-12-2025 |
2.900% |
|
||
22 Vanke GN003 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Sep-21-2025 |
3.200% |
|
||
20 Vanke 07 6 |
381.0 |
|
381.0 |
52.6 |
52.6 |
Nov-13-2025 |
3.500% |
|
||
22 Vanke MTN004 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Dec-15-2025 |
3.000% |
|
||
22 Vanke MTN005 |
3,700.0 |
|
3,700.0 |
510.3 |
510.3 |
Dec-28-2025 |
3.000% |
|
||
23 Vanke MTN001 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Apr-23-2026 |
3.110% |
|
||
23 Vanke MTN002 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
May-12-2026 |
3.100% |
|
||
21 Vanke 03 7 |
1,000.0 |
|
1,000.0 |
137.9 |
137.9 |
May-20-2026 |
3.400% |
|
||
23 Vanke MTN003 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Jun-15-2026 |
3.070% |
|
||
23 Vanke MTN004 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Jul-07-2026 |
3.070% |
|
||
23 Vanke 01 |
2,000.0 |
|
2,000.0 |
275.9 |
275.9 |
Jul-24-2024 |
3.100% |
|
||
21 Vanke 05 8 |
2,300.0 |
|
2,300.0 |
317.2 |
317.2 |
Jul-26-2026 |
3.190% |
|
||
22 Vanke 02 |
1,100.0 |
|
1,100.0 |
151.7 |
151.7 |
Mar-04-2027 |
3.640% |
|
||
20 Vanke 02 9 |
1,000.0 |
|
1,000.0 |
137.9 |
137.9 |
Mar-16-2027 |
3.420% |
|
||
20 Vanke 04 10 |
1,500.0 |
|
1,500.0 |
206.9 |
206.9 |
May-19-2027 |
3.450% |
|
||
22 Vanke 03 11 |
350.0 |
|
350.0 |
48.3 |
48.3 |
Jun-06-2027 |
2.900% |
|
||
20 Vanke 06 12 |
1,200.0 |
|
1,200.0 |
165.5 |
165.5 |
Jun-19-2027 |
3.900% |
|
||
22 Vanke 05 13 |
2,900.0 |
|
2,900.0 |
400.0 |
400.0 |
Jul-08-2027 |
3.210% |
|
||
22 Vanke 07 14 |
2,500.0 |
|
2,500.0 |
344.8 |
344.8 |
Oct-31-2027 |
3.450% |
|
||
20 Vanke 08 15 |
1,600.0 |
|
1,600.0 |
220.7 |
220.7 |
Nov-13-2027 |
4.110% |
|
||
20 Vanke 02 16 |
1,100.0 |
|
1,100.0 |
151.7 |
151.7 |
Jan-22-2028 |
3.980% |
|
||
21 Vanke 04 17 |
566.0 |
|
566.0 |
78.1 |
78.1 |
May-20-2028 |
3.700% |
|
||
21 Vanke 06 18 |
700.0 |
|
700.0 |
96.6 |
96.6 |
Jul-26-2027 |
3.490% |
|
||
22 Vanke 04 19 |
650.0 |
|
650.0 |
89.7 |
89.7 |
Jun-06-2029 |
3.530% |
|
||
22 Vanke 06 20 |
500.0 |
|
500.0 |
69.0 |
69.0 |
Jul-08-2029 |
3.700% |
|
||
Total Onshore bond |
56,937.0 |
56,937.0 |
7,853.4 |
7,853.4 |
3.9x |
3.9x |
||||
$630M 5.35% Notes due 2024 21 |
4,567.5 |
|
4,567.5 |
630.0 |
630.0 |
Mar-11-2024 |
5.350% |
|
||
$600M 4.2% Notes due 2024 21 |
4,350.0 |
|
4,350.0 |
600.0 |
600.0 |
Jun-07-2024 |
4.200% |
|
||
$423M 3.15% Notes due 2025 21 |
3,066.8 |
|
3,066.8 |
423.0 |
423.0 |
May-12-2025 |
3.150% |
|
||
$1B 3.975% Notes due 2029 21 |
7,250.0 |
|
7,250.0 |
1,000.0 |
1,000.0 |
Mar-07-2029 |
3.975% |
|
||
$300M 3.5% Notes due 2029 21 |
2,175.0 |
|
2,175.0 |
300.0 |
300.0 |
Nov-12-2029 |
3.500% |
|
||
CNH 1.4B 3.45% Notes due 2024 21 |
1,445.0 |
|
1,445.0 |
199.3 |
199.3 |
May-25-2024 |
3.450% |
|
||
CNH 510M 3.55% Notes due 2025 21 |
510.0 |
|
510.0 |
70.3 |
70.3 |
Jun-08-2025 |
3.550% |
|
||
Total Offshore notes |
23,364.3 |
23,364.3 |
3,222.7 |
3,222.7 |
4.1x |
4.1x |
||||
Total Debt |
357,855.4 |
357,855.4 |
49,359.4 |
49,359.4 |
4.1x |
4.1x |
||||
Less: Cash and Equivalents |
(119,705.9) |
(119,705.9) |
(16,511.2) |
(16,511.2) |
||||||
Net Debt |
238,149.5 |
238,149.5 |
32,848.2 |
32,848.2 |
2.7x |
2.7x |
||||
Plus: Market Capitalization |
125,165.8 |
125,165.8 |
17,264.2 |
17,264.2 |
||||||
Enterprise Value |
363,315.3 |
363,315.3 |
50,112.5 |
50,112.5 |
4.2x |
4.2x |
||||
Operating Metrics |
US$ Amt. |
|||||||||
LTM Reorg EBITDA |
86,689.3 |
11,957.1 |
||||||||
|
||||||||||
Liquidity |
||||||||||
Plus: Cash and Equivalents |
119,705.9 |
16,511.2 |
||||||||
Total Liquidity |
119,705.9 |
16,511.2 |
||||||||
Credit Metrics |
||||||||||
Gross Leverage |
4.1x |
|||||||||
Net Leverage |
2.7x |
|||||||||
Notes: Sources: Wind, Refinitiv, Company filing, Reorg; NCI: 153.318 billion as of June 30, 2023; The information of ABSs is sourced from Wind. 1. Secured on CNY22.6B of inventories, investment properties, pledged deposits and PPE 2. Issuer: 深圳市前海一方恒融商业保理有限公司 3. Issuer: 深圳前海联捷商业保理有限公司 4. Issuer: 深圳市前海一方实业咨询有限公司 5. Issuer: 万科企业股份有限公司 6. Next Put Date: Nov. 13, 2023 7. Next Put Date: May 20, 2024 8. Next Put Date: July 26, 2024 9. Next Put Date: March 16, 2025 10. Next Put Date: May 19, 2025 11. Next Put Date: June 6, 2025 12. Next Put Date: June 19, 2025 13. Next Put Date: July 8, 2025 14. Next Put Date: Oct. 31, 2025 15. Next Put Date: Nov. 13, 2025 16. Next Put Date: Jan. 22, 2026 17. Next Put Date: May 20, 2026 18. Next Put Date: July 26, 2026 19. Next Put Date: June 6, 2027 20. Next Put Date: July 8, 2027 21. Issuer: Vanke Real Estate Hong Kong Co., Ltd US$ Translation: CNY/USD rate used for USD conversion is 7.25. |
Weekly highlights from our global intel and expert analysis